DCF — BAYLOR SURGICAL HOSPITAL LAS COLINAS
Enterprise Value: $50.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$50.9M
Enterprise Value
$13.0M
PV of Cash Flows
$37.9M
PV of Terminal Value
$61.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $82.2M | $7.0M | 9.0% | $2.3M | $2.1M |
| Year 2 | $84.7M | $8.0M | 10.0% | $3.0M | $2.5M |
| Year 3 | $87.3M | $9.2M | 11.0% | $3.7M | $2.8M |
| Year 4 | $89.9M | $9.9M | 11.0% | $4.2M | $2.8M |
| Year 5 | $92.6M | $10.4M | 11.0% | $4.5M | $2.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $50.9M. Terminal value accounts for 75% of total EV — typical range (60-80%).
Next steps: Check the LBO model to see equity returns at this entry price, or the EBITDA bridge to model value creation levers.
Assumptions
ASSMrevenue base$79.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000250470304
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5